Flat
M15
1 bed
1 bath
B201, Manchester, Lancashire M15
North West, England · M15
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£20,494
↗ 20%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £16,808 | £16,886 | £16,982 | £17,081 | £17,191 | £84,948 |
| Profit Before Tax | £4,312 | £4,551 | £4,990 | £5,441 | £6,006 | £25,301 |
| Profit After Tax | £3,493 | £3,686 | £4,042 | £4,407 | £4,865 | £20,494 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £13,093 | £13,574 | £22,714 | £25,897 | £27,644 | £102,922 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change